[SCC] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[SCC] SCC HOLDINGS BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -87.02%
YoY- -12.36%
Quarter Report
Latest QR
Upcoming QR
SCC's Result
SCC's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 66,159 49,352 29,296 14,075 63,688 46,417 30,356 67.85%
PBT 9,600 6,055 3,188 1,169 8,286 4,663 2,570 140.16%
Tax -2,576 -1,666 -933 -368 -2,116 -1,485 -936 96.02%
NP 7,024 4,389 2,255 801 6,170 3,178 1,634 163.67%
-
NP to SH 7,024 4,389 2,255 801 6,170 3,178 1,634 163.67%
-
Tax Rate 26.83% 27.51% 29.27% 31.48% 25.54% 31.85% 36.42% -
Total Cost 59,135 44,963 27,041 13,274 57,518 43,239 28,722 61.62%
-
Net Worth 42,305 42,122 42,390 40,936 42,503 39,581 38,052 7.29%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 4,799 4,799 2,399 2,399 98 9,316 2,138 71.18%
Div Payout % 68.33% 109.35% 106.42% 299.59% 1.60% 293.16% 130.89% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 42,305 42,122 42,390 40,936 42,503 39,581 38,052 7.29%
NOSH 141,160 141,160 141,160 141,160 141,160 141,160 42,774 121.17%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.62% 8.89% 7.70% 5.69% 9.69% 6.85% 5.38% -
ROE 16.60% 10.42% 5.32% 1.96% 14.52% 8.03% 4.29% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 46.87 34.96 20.75 9.97 45.12 32.88 70.97 -24.10%
EPS 4.98 3.11 1.60 0.57 4.37 2.25 3.82 19.27%
DPS 3.40 3.40 1.70 1.70 0.07 6.60 5.00 -22.61%
NAPS 0.2997 0.2984 0.3003 0.29 0.3011 0.2804 0.8896 -51.48%
Adjusted Per Share Value based on latest NOSH - 141,160
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 46.87 34.96 20.75 9.97 45.12 32.88 21.50 67.88%
EPS 4.98 3.11 1.60 0.57 4.37 2.25 1.16 163.44%
DPS 3.40 3.40 1.70 1.70 0.07 6.60 1.52 70.78%
NAPS 0.2997 0.2984 0.3003 0.29 0.3011 0.2804 0.2696 7.29%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.485 0.49 0.52 0.50 0.51 0.60 2.24 -
P/RPS 1.03 1.40 2.51 5.01 1.13 1.82 3.16 -52.54%
P/EPS 9.75 15.76 32.55 88.12 11.67 26.65 58.64 -69.66%
EY 10.26 6.35 3.07 1.13 8.57 3.75 1.71 229.11%
DY 7.01 6.94 3.27 3.40 0.14 11.00 2.23 114.14%
P/NAPS 1.62 1.64 1.73 1.72 1.69 2.14 2.52 -25.45%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 23/11/18 27/08/18 28/05/18 23/02/18 24/11/17 25/08/17 -
Price 0.53 0.515 0.50 0.495 0.565 0.50 0.58 -
P/RPS 1.13 1.47 2.41 4.96 1.25 1.52 0.82 23.76%
P/EPS 10.65 16.56 31.30 87.23 12.93 22.21 15.18 -20.99%
EY 9.39 6.04 3.19 1.15 7.74 4.50 6.59 26.54%
DY 6.42 6.60 3.40 3.43 0.12 13.20 8.62 -17.79%
P/NAPS 1.77 1.73 1.67 1.71 1.88 1.78 0.65 94.64%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment